Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.41% first-year return on $298k initial cash invested.
-22.41%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$4,733
Rent
-$5,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,733 income − $10,292 expenses = $5,559 out of pocket
Investment Breakdown
|
Purchase Price
$1417k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$283k
Closing costs
1%
$14,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,733
Total Expenses
$10,292
Mortgage P&I
154%
$7,308
Property Taxes
26%
$1,230
Home Insurance
11%
$523
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0